|
Market Closed -
TEL AVIV STOCK EXCHANGE
18:27:34 29/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 3,078.00 ILa | -2.13% |
|
-8.80% | -17.92% |
| 10-28 | Cellcom Israel Reportedly May Acquire 42.5% Stake in iCon Group from Sky Fund | CI |
| 05-20 | Cellcom Israel Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
Company Valuation: Cellcom Israel Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 2,578 | 2,855 | 3,017 | 2,470 | 3,440 | 6,301 |
| Change | - | 10.72% | 5.68% | -18.13% | 39.27% | 83.16% |
| Enterprise Value (EV) 1 | 5,388 | 5,606 | 5,711 | 4,963 | 5,704 | 8,023 |
| Change | - | 4.04% | 1.88% | -13.09% | 14.93% | 40.65% |
| P/E | -14.3x | 109x | 19.4x | 18.4x | 19.9x | 11.3x |
| PBR | 1.37x | 1.83x | 1.45x | 1.08x | 1.39x | 2.29x |
| PEG | - | -1x | 0x | -1.2x | 0.7x | 0x |
| Capitalization / Revenue | 0.7x | 0.7x | 0.7x | 0.56x | 0.77x | 1.48x |
| EV / Revenue | 1.47x | 1.37x | 1.33x | 1.13x | 1.28x | 1.89x |
| EV / EBITDA | 13x | 8.6x | 6.78x | 5.74x | 6.09x | 8.65x |
| EV / EBIT | -154x | 24.5x | 14x | 14.1x | 14.9x | 20.3x |
| EV / FCF | 9.19x | 16.8x | 12x | 12.8x | 13x | 15.7x |
| FCF Yield | 10.9% | 5.96% | 8.36% | 7.82% | 7.72% | 6.36% |
| Dividend per Share 2 | - | - | - | - | - | 2.38 |
| Rate of return | - | - | - | - | - | 6.35% |
| EPS 2 | -1.11 | 0.16 | 0.95 | 0.81 | 1.04 | 3.31 |
| Distribution rate | - | - | - | - | - | 71.9% |
| Net sales 1 | 3,676 | 4,100 | 4,300 | 4,398 | 4,444 | 4,244 |
| EBITDA 1 | 416 | 652 | 842 | 865 | 936 | 927 |
| EBIT 1 | -35 | 229 | 408 | 353 | 383 | 396 |
| Net income 1 | -170 | 27 | 157 | 134 | 173 | 564 |
| Net Debt 1 | 2,810 | 2,751 | 2,694 | 2,493 | 2,264 | 1,722 |
| Reference price 2 | 15.84 | 17.48 | 18.46 | 14.94 | 20.73 | 37.50 |
| Nbr of stocks (in thousands) | 162,775 | 163,321 | 163,433 | 165,337 | 165,950 | 168,023 |
| Announcement Date | 3/17/21 A | 3/10/22 A | 3/9/23 A | 3/12/24 A | 3/19/25 A | 3/18/26 A |
1ILS in Million2ILS
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 1.7B | |
| 568.9x | 39.98x | 79.8x | - | 1,972B | |
| 35.41x | 5.57x | 23.12x | 0.23% | 169B | |
| 13.52x | 2.56x | 6.46x | 2.8% | 159B | |
| 10.33x | 2.21x | 5.95x | 5.36% | 139B | |
| 30.38x | 5.51x | 9.66x | 1.71% | 128B | |
| 7.33x | 1.31x | 4.75x | 6.15% | 76.6B | |
| 18.2x | 2.11x | 8.01x | 3.83% | 69.93B | |
| 13.99x | 2.31x | 7.55x | 3% | 67.39B | |
| 13.11x | 1.41x | 4.78x | 3.47% | 36B | |
| Average | 79.02x | 7.00x | 16.68x | 3.32% | 281.86B | |
| Weighted average by Cap. | 404.27x | 28.99x | 58.93x | 2.98% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- CEL Stock
- Valuation Cellcom Israel Ltd.
Select your edition
All financial news and data tailored to specific country editions
